Trend Micro Incorporated
TSE:4704.T
7905 (JPY) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 159,534 | 154,203 | 261,265 | 188,897 | 187,740 | 173,696 | 191,542 | 167,061 | 189,367 | 204,262 | 197,729 | 178,843 | 174,080 | 149,901 | 155,740 | 139,113 | 132,425 | 119,777 | 124,982 | 116,129 | 106,542 | 98,733 | 116,496 | 107,754 | 97,164 | 95,237 | 85,897 | 81,926 | 74,785 | 78,672 | 84,509 | 70,359 | 56,695 | 50,288 | 73,838 | 51,159 | 47,223 | 51,609 | 63,109 | 54,086 | 49,785 | 57,153 | 79,632 | 70,003 | 65,793 | 63,421 | 54,732 | 58,661 | 69,701 | 66,698 | 71,883 | 68,516 | 73,772 | 67,660 | 73,960 | 71,793 | 73,997 | 70,372 | 74,271 | 79,928 | 71,259 | 67,869 | 71,207.97 | 59,667.993 | 55,782.374 | 52,706.035 | 40,744.971 | 46,823.165 | 42,603.833 | 47,343.151 | 46,001.459 | 40,673.909 | 34,608.783 | 24,352.793 | 20,897.438 | 15,664.179 | 6,126.894 |
Kortetermijnbeleggingen
| 41,614 | 51,733 | 37,761 | 88,643 | 73,627 | 57,406 | 51,307 | 80,640 | 47,521 | 53,557 | 59,072 | 62,044 | 59,853 | 67,187 | 56,527 | 50,685 | 52,770 | 38,245 | 47,617 | 56,654 | 53,643 | 58,258 | 61,289 | 50,880 | 46,971 | 48,228 | 66,535 | 59,638 | 58,846 | 45,399 | 50,154 | 56,737 | 67,622 | 74,923 | 71,914 | 73,543 | 77,210 | 65,155 | 74,328 | 70,910 | 65,019 | 43,078 | 60,958 | 55,568 | 62,716 | 55,779 | 64,110 | 52,494 | 42,260 | 39,297 | 37,734 | 35,230 | 40,600 | 43,789 | 42,795 | 46,480 | 48,197 | 49,413 | 53,228 | 44,305 | 50,494 | 40,859 | 22,595.167 | 23,852.859 | 15,817.314 | 15,611.944 | 20,683.307 | 10,717.212 | 9,253.054 | 2,784.535 | 0 | 1,842.154 | 0 | 1,887.063 | 3,262.164 | 624.911 | 2,166.162 |
Liquide middelen en kortetermijnbeleggingen
| 201,148 | 205,936 | 299,026 | 277,540 | 261,367 | 231,102 | 242,849 | 247,701 | 236,888 | 257,819 | 256,801 | 240,887 | 233,933 | 217,088 | 212,267 | 189,798 | 185,195 | 158,022 | 172,599 | 172,783 | 160,185 | 156,991 | 177,785 | 158,634 | 144,135 | 143,465 | 152,432 | 141,564 | 133,631 | 124,071 | 134,663 | 127,096 | 124,317 | 125,211 | 145,752 | 124,702 | 124,433 | 116,764 | 137,437 | 124,996 | 114,804 | 100,231 | 140,590 | 125,571 | 128,509 | 119,200 | 118,842 | 111,155 | 111,961 | 105,995 | 109,617 | 103,746 | 114,372 | 111,449 | 116,755 | 118,273 | 122,194 | 119,785 | 127,499 | 124,233 | 121,753 | 108,728 | 93,803.137 | 83,520.851 | 71,599.688 | 68,317.978 | 61,428.277 | 57,540.378 | 51,856.887 | 50,127.686 | 46,001.459 | 42,516.062 | 34,608.783 | 26,239.856 | 24,159.602 | 16,289.09 | 8,293.055 |
Nettovorderingen
| 54,761 | 59,394 | 68,925 | 57,081 | 54,424 | 54,656 | 63,614 | 46,528 | 47,338 | 45,380 | 53,499 | 38,734 | 37,705 | 39,640 | 47,280 | 33,468 | 36,094 | 38,011 | 45,231 | 34,017 | 35,987 | 35,007 | 55,390 | 48,843 | 50,305 | 49,292 | 55,875 | 47,785 | 48,629 | 47,488 | 51,204 | 43,550 | 42,561 | 42,701 | 45,893 | 40,885 | 40,089 | 42,305 | 41,289 | 37,972 | 38,007 | 39,939 | 40,008 | 35,583 | 35,846 | 36,616 | 35,774 | 34,128 | 34,700 | 36,586 | 36,186 | 36,989 | 38,224 | 39,730 | 41,137 | 37,042 | 35,882 | 37,375 | 37,888 | 33,711 | 32,790 | 35,480 | 15,846.999 | 0 | 13,738.672 | -0 | 12,409.136 | 0 | 0 | 0 | 10,728.355 | 0 | 7,460.117 | 0 | 6,810.846 | 5,679.722 | 4,903.648 |
Voorraad
| 10,004 | 8,772 | 6,662 | 5,111 | 5,091 | 4,273 | 4,255 | 3,971 | 3,802 | 3,874 | 3,701 | 3,546 | 3,395 | 3,843 | 3,404 | 3,922 | 3,899 | 4,065 | 4,106 | 4,175 | 4,596 | 4,572 | 3,675 | 3,495 | 3,241 | 2,935 | 2,980 | 2,795 | 3,743 | 3,429 | 1,711 | 1,546 | 1,063 | 1,036 | 810 | 682 | 549 | 532 | 523 | 517 | 454 | 432 | 408 | 425 | 292 | 355 | 370 | 306 | 242 | 338 | 425 | 459 | 435 | 502 | 550 | 539 | 450 | 356 | 409 | 398 | 334 | 385 | 496.908 | 360.235 | 280.628 | 200.493 | 190.538 | 78.177 | 143.353 | 360.138 | 371.349 | 238.283 | 206.928 | 317.127 | 101.767 | 64.117 | 74.536 |
Overige vlottende activa
| 14,085 | 14,822 | 14,272 | 13,004 | 10,815 | 10,138 | 9,216 | 13,768 | 12,222 | 9,187 | 7,748 | 6,454 | 6,400 | 6,785 | 5,697 | 5,793 | 5,750 | 6,541 | 5,411 | 4,360 | 4,519 | 5,136 | 5,065 | 7,170 | 6,295 | 5,500 | 5,505 | 8,762 | 8,490 | 7,317 | 7,453 | 7,475 | 6,585 | 5,973 | 9,033 | 5,797 | 6,035 | 4,629 | 4,550 | 3,958 | 4,171 | 3,908 | 3,606 | 5,228 | 5,027 | 5,174 | 4,273 | 4,016 | 3,761 | 5,768 | 4,994 | 5,484 | 5,986 | 4,700 | 3,807 | 4,522 | 3,795 | 3,255 | 4,050 | 3,398 | 4,264 | 2,882 | 1,040.197 | 27,877.803 | 7,728.024 | 22,942.233 | 7,120.283 | 18,016.194 | 14,541.198 | 16,003.444 | 688.555 | 0 | 993.851 | 0 | 2,689.553 | 1,695.368 | 1,113.683 |
Totaal vlottende activa
| 279,998 | 288,924 | 388,885 | 352,736 | 331,697 | 300,169 | 319,934 | 311,968 | 300,250 | 316,260 | 321,749 | 289,621 | 281,433 | 267,356 | 268,648 | 232,981 | 230,938 | 206,639 | 227,347 | 215,335 | 205,287 | 201,706 | 241,915 | 218,142 | 203,976 | 201,192 | 216,792 | 200,906 | 194,493 | 182,305 | 195,031 | 179,667 | 174,526 | 174,921 | 201,488 | 172,066 | 171,106 | 164,230 | 183,799 | 167,443 | 157,436 | 144,510 | 184,612 | 166,807 | 169,674 | 161,345 | 159,259 | 149,605 | 150,664 | 148,687 | 151,222 | 146,678 | 159,017 | 156,381 | 162,249 | 160,376 | 162,321 | 160,771 | 169,846 | 161,740 | 159,141 | 147,475 | 123,040.081 | 111,758.89 | 93,347.012 | 91,460.704 | 81,148.234 | 75,634.748 | 66,541.438 | 66,491.268 | 61,098.988 | 58,219.723 | 46,066.88 | 37,946.98 | 33,761.768 | 23,728.297 | 14,384.923 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,228 | 6,200 | 6,489 | 6,619 | 6,940 | 6,766 | 7,089 | 7,773 | 7,969 | 7,863 | 7,932 | 7,797 | 8,133 | 8,070 | 7,971 | 8,274 | 8,721 | 9,133 | 9,860 | 9,623 | 9,736 | 9,333 | 8,769 | 8,548 | 8,320 | 7,837 | 8,222 | 7,643 | 7,700 | 7,448 | 6,551 | 4,964 | 5,167 | 5,485 | 5,788 | 5,820 | 5,794 | 5,522 | 4,949 | 4,483 | 4,275 | 4,362 | 4,583 | 4,383 | 4,320 | 4,280 | 4,437 | 4,214 | 4,578 | 4,969 | 5,157 | 5,383 | 6,024 | 6,118 | 5,848 | 5,474 | 5,335 | 5,000 | 4,678 | 4,586 | 4,824 | 4,943 | 3,051.764 | 2,400.817 | 2,095.613 | 1,841.371 | 1,727.896 | 1,707.989 | 1,913.533 | 1,924.932 | 1,944.949 | 2,007.504 | 1,518.217 | 1,218.539 | 998.886 | 750.486 | 577.385 |
Goodwill
| 3,131 | 3,433 | 3,662 | 4,343 | 4,673 | 6,465 | 1,094 | 1,179 | 1,734 | 2,364 | 2,817 | 3,173 | 3,501 | 3,797 | 4,778 | 6,042 | 7,353 | 8,658 | 10,096 | 6,584 | 7,671 | 8,982 | 10,051 | 11,492 | 12,262 | 13,022 | 14,978 | 14,644 | 15,575 | 16,583 | 18,356 | 25,261 | 27,149 | 31,389 | 238 | 361 | 496 | 612 | 740 | 806 | 872 | 992 | 1,119 | 816 | 907 | 951 | 960 | 1,403 | 1,573 | 1,700 | 1,826 | 2,195 | 2,499 | 2,821 | 1,520 | 1,710 | 1,903 | 1,072 | 1,179 | 1,395 | 1,696 | 1,969 | 2,081.768 | 2,132.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 30,987 | 30,364 | 28,221 | 28,383 | 27,465 | 24,341 | 23,198 | 24,637 | 24,246 | 23,696 | 22,616 | 22,750 | 22,553 | 22,517 | 21,128 | 20,803 | 25,077 | 25,414 | 26,081 | 22,982 | 23,340 | 24,635 | 25,061 | 25,469 | 25,343 | 23,567 | 25,316 | 25,061 | 23,895 | 23,642 | 24,181 | 9,035 | 8,309 | 8,203 | 7,971 | 8,372 | 8,445 | 8,298 | 8,687 | 8,540 | 8,142 | 8,359 | 8,041 | 7,069 | 7,175 | 6,853 | 6,910 | 7,033 | 6,919 | 7,752 | 7,692 | 7,628 | 8,063 | 8,042 | 6,591 | 6,566 | 6,501 | 5,426 | 4,981 | 4,526 | 4,413 | 3,097 | 2,796.725 | 2,567.588 | 3,701.514 | 295.198 | 309.299 | 312.386 | 398.084 | 357.406 | 932.615 | 1,107.557 | 979.257 | 2,731.513 | 1,586.247 | 440.638 | 479.215 |
Goodwill en immateriële activa
| 34,118 | 33,797 | 31,883 | 32,726 | 32,138 | 30,806 | 24,292 | 25,816 | 25,980 | 26,060 | 25,433 | 25,923 | 26,054 | 26,314 | 25,906 | 26,845 | 32,430 | 34,072 | 36,177 | 29,566 | 31,011 | 33,617 | 35,112 | 36,961 | 37,605 | 36,589 | 40,294 | 39,705 | 39,470 | 40,225 | 42,537 | 34,296 | 35,458 | 39,592 | 8,209 | 8,733 | 8,941 | 8,910 | 9,427 | 9,346 | 9,014 | 9,351 | 9,160 | 7,885 | 8,082 | 7,804 | 7,870 | 8,436 | 8,492 | 9,452 | 9,518 | 9,823 | 10,562 | 10,863 | 8,111 | 8,276 | 8,404 | 6,498 | 6,160 | 5,921 | 6,109 | 5,066 | 4,878.493 | 4,699.824 | 3,701.514 | 295.198 | 309.299 | 312.386 | 398.084 | 357.406 | 932.615 | 1,107.557 | 979.257 | 2,731.513 | 1,586.247 | 440.638 | 479.215 |
Langetermijnbeleggingen
| 9,449 | -31,371 | 18,375 | -48,417 | -25,320 | 10,268 | 23,135 | -359 | 34,400 | -27,479 | -32,579 | -34,100 | -33,092 | -35,201 | -20,310 | -9,492 | -11,859 | 12,006 | 2,373 | -10,027 | -4,666 | -8,727 | -16,554 | 8,596 | 12,186 | 223 | -14,142 | -6,440 | -4,708 | 16,892 | 571 | -15,945 | -27,912 | -35,644 | -9,110 | 5,988 | 3,264 | 9,089 | -5,282 | -2,109 | 4,054 | 35,791 | -9,825 | -3,434 | -20,437 | -21,770 | -28,628 | -24,657 | -17,610 | -12,587 | -14,255 | -15,167 | -25,110 | -30,898 | -25,160 | -34,687 | -36,410 | -37,912 | -41,062 | -34,602 | -40,064 | -28,602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 45,928 | 44,978 | 44,380 | 39,612 | 43,043 | 42,289 | 42,111 | 42,327 | 40,641 | 39,540 | 36,501 | 36,884 | 36,797 | 36,652 | 36,228 | 34,239 | 34,647 | 34,561 | 34,501 | 29,956 | 30,170 | 30,316 | 14,099 | 12,140 | 12,095 | 12,042 | 11,863 | 12,069 | 12,026 | 12,008 | 12,161 | 10,497 | 10,551 | 10,628 | 10,731 | 11,120 | 11,144 | 11,115 | 11,031 | 11,212 | 10,818 | 10,373 | 10,576 | 10,336 | 10,412 | 10,514 | 10,739 | 10,797 | 11,367 | 11,226 | 11,381 | 11,447 | 11,299 | 10,878 | 10,539 | 10,727 | 10,597 | 10,708 | 10,061 | 8,372 | 8,771 | 9,216 | 3,004.581 | 2,035.386 | 1,542.787 | 1,689.308 | 1,780.207 | 1,808.257 | 1,679.521 | 1,532.605 | 1,112.253 | 969.721 | 0 | 444.46 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,242 | 54,454 | 2,616 | 91,411 | 76,267 | 59,923 | 54,235 | 82,793 | 50,134 | 55,797 | 61,417 | 63,794 | 61,688 | 68,903 | 58,255 | 52,373 | 54,491 | 39,920 | 49,449 | 58,159 | 55,128 | 59,749 | 62,899 | 52,261 | 48,478 | 49,666 | 68,125 | 61,081 | 60,351 | 46,870 | 51,683 | 58,237 | 69,082 | 76,295 | 73,410 | 75,121 | 78,764 | 66,594 | 76,012 | 72,290 | 66,396 | 44,436 | 62,383 | 56,786 | 63,918 | 57,116 | 65,327 | 53,563 | 43,311 | 40,259 | 38,742 | 36,589 | 42,442 | 45,157 | 44,512 | 48,267 | 49,715 | 51,079 | 54,204 | 45,202 | 51,578 | 41,827 | 13,535.387 | 12,164.007 | 10,828.573 | 11,039.298 | 1,916.259 | 1,988.954 | 2,537.365 | 2,780.496 | 4,497.299 | 2,251.711 | 4,833.672 | 2,082.015 | 2,164.483 | 3,890.173 | 3,879.045 |
Totaal niet-vlottende activa
| 97,965 | 108,058 | 103,743 | 121,951 | 133,068 | 150,052 | 150,862 | 158,350 | 159,124 | 101,781 | 98,704 | 100,298 | 99,580 | 104,738 | 108,050 | 112,239 | 118,430 | 129,692 | 132,360 | 117,277 | 121,379 | 124,288 | 104,325 | 118,506 | 118,684 | 106,357 | 114,362 | 114,058 | 114,839 | 123,443 | 113,503 | 92,049 | 92,346 | 96,356 | 89,028 | 106,782 | 107,907 | 101,230 | 96,137 | 95,222 | 94,557 | 104,313 | 76,877 | 75,956 | 66,295 | 57,944 | 59,745 | 52,353 | 50,138 | 53,319 | 50,543 | 48,075 | 45,217 | 42,118 | 43,850 | 38,057 | 37,641 | 35,373 | 34,041 | 29,479 | 31,218 | 32,450 | 24,470.224 | 21,300.034 | 18,168.487 | 14,865.176 | 5,733.66 | 5,817.587 | 6,528.503 | 6,595.439 | 8,487.116 | 6,336.493 | 7,331.146 | 6,476.528 | 4,749.616 | 5,081.297 | 4,935.644 |
Totaal activa
| 377,963 | 396,985 | 492,628 | 474,690 | 464,768 | 450,224 | 470,799 | 470,322 | 459,377 | 418,044 | 420,457 | 389,923 | 381,015 | 372,096 | 376,701 | 345,222 | 349,372 | 336,334 | 359,710 | 332,615 | 326,668 | 325,998 | 346,243 | 336,650 | 322,663 | 307,551 | 331,157 | 314,968 | 309,335 | 305,751 | 308,537 | 271,721 | 266,874 | 271,279 | 290,520 | 278,850 | 279,015 | 265,463 | 279,938 | 262,668 | 251,997 | 248,826 | 261,493 | 242,766 | 235,971 | 219,292 | 219,007 | 201,958 | 200,802 | 202,006 | 201,765 | 194,753 | 204,234 | 198,499 | 206,099 | 198,433 | 199,962 | 196,144 | 203,887 | 191,219 | 190,359 | 179,925 | 147,510.306 | 133,058.924 | 111,515.499 | 106,325.88 | 86,881.894 | 81,452.336 | 73,069.941 | 73,086.707 | 69,586.104 | 64,556.216 | 53,398.026 | 44,423.508 | 38,511.383 | 28,809.593 | 19,320.567 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,031 | 2,300 | 2,727 | 2,172 | 1,878 | 1,685 | 2,164 | 1,575 | 1,324 | 885 | 1,165 | 957 | 1,047 | 1,060 | 917 | 907 | 778 | 780 | 1,202 | 803 | 887 | 1,056 | 1,622 | 724 | 1,173 | 974 | 730 | 898 | 2,540 | 2,122 | 893 | 848 | 625 | 537 | 560 | 660 | 682 | 995 | 672 | 692 | 654 | 685 | 486 | 992 | 727 | 1,038 | 727 | 4,736 | 4,555 | 4,681 | 5,465 | 4,473 | 5,453 | 4,839 | 5,663 | 6,851 | 8,993 | 5,213 | 4,513 | 4,248 | 3,576 | 3,392 | 4,338.296 | 4,006.874 | 3,713.604 | 3,955.572 | 3,838.717 | 2,230.778 | 2,269.82 | 2,193.372 | 1,305.517 | 3,005.003 | 708.468 | 1,309.655 | 1,063.087 | 1,213.314 | 677.009 |
Kortlopende schulden
| 9,508 | -217,014 | 10,248 | -202,356 | -203,061 | -195,225 | -192,914 | -184,807 | -185,061 | -175,312 | -100,032 | -93,104 | -95,425 | -95,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105.245 | 118.7 | 139.87 | 87.728 | 63.513 | 6,610.939 | 6,586.707 | 5,033.377 | 7,990.63 | 3,167.062 | 57.126 | 188.993 | 148.14 | 137.949 | 87.989 |
Belastingschulden
| 9,508 | 8,903 | 10,248 | 3,235 | 4,078 | 5,827 | 5,055 | 3,577 | 4,269 | 3,238 | 5,001 | 2,080 | 4,443 | 4,094 | 6,094 | 1,888 | 4,435 | 3,610 | 8,063 | 2,749 | 3,912 | 3,768 | 4,491 | 1,660 | 3,695 | 2,592 | 3,509 | 2,123 | 3,492 | 2,511 | 3,649 | 1,367 | 3,108 | 2,795 | 5,142 | 3,883 | 4,869 | 3,076 | 4,635 | 3,242 | 5,369 | 2,922 | 5,279 | 2,070 | 4,568 | 1,982 | 5,678 | 2,945 | 3,579 | 2,473 | 2,238 | 982 | 5,614 | 2,872 | 6,124 | 1,757 | 5,649 | 3,177 | 7,955 | 4,014 | 6,754 | 3,952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 218,013 | 217,014 | 211,532 | 202,356 | 203,061 | 195,225 | 192,914 | 184,807 | 185,061 | 175,312 | 100,032 | 93,104 | 95,425 | 95,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,770.499 | 40,159.093 | 26,233.264 | 33,840.653 | 20,551.822 | 23,804.183 | 16,989.461 | 15,135.883 | 11,146.556 | 14,193.523 | 6,309.356 | 7,647.847 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 19,264 | 252,399 | 27,595 | 233,842 | 231,390 | 221,883 | 222,914 | 210,794 | 217,154 | 198,674 | 126,293 | 120,570 | 122,505 | 123,294 | 123,540 | 106,015 | 108,302 | 105,861 | 109,094 | 100,449 | 102,069 | 106,681 | 103,859 | 102,401 | 99,501 | 99,799 | 103,795 | 94,880 | 97,909 | 107,006 | 96,259 | 83,773 | 83,185 | 84,568 | 88,277 | 83,989 | 86,610 | 84,154 | 86,803 | 83,046 | 80,591 | 80,871 | 80,815 | 76,497 | 78,185 | 74,539 | 70,912 | 58,578 | 59,424 | 62,563 | 58,234 | 58,809 | 61,238 | 62,497 | 58,926 | 56,686 | 54,521 | 60,566 | 57,282 | 55,168 | 57,408 | 56,898 | 9,435.41 | -2,027.709 | 4,924.63 | -2,427.252 | 4,411.528 | -1,181.126 | 1,615.928 | 2,603.159 | 5,301.908 | -2,437.336 | 2,318.86 | -775.111 | 3,753.913 | 2,560.385 | 2,599.442 |
Totaal kortlopende verplichtingen
| 262,355 | 265,902 | 265,077 | 241,421 | 239,224 | 231,080 | 232,297 | 217,521 | 224,071 | 203,682 | 133,624 | 124,564 | 129,042 | 129,508 | 131,468 | 109,717 | 114,293 | 111,031 | 119,561 | 104,804 | 107,755 | 112,561 | 111,594 | 105,509 | 105,542 | 104,339 | 108,764 | 98,799 | 106,481 | 113,761 | 101,694 | 86,836 | 87,543 | 88,437 | 94,539 | 89,192 | 92,843 | 89,220 | 92,782 | 87,672 | 87,268 | 85,163 | 87,066 | 80,551 | 84,207 | 78,597 | 78,044 | 70,995 | 72,113 | 74,398 | 71,402 | 68,737 | 77,758 | 75,047 | 76,376 | 72,145 | 78,156 | 74,169 | 74,263 | 67,678 | 71,314 | 67,634 | 55,987.746 | 46,263.833 | 38,724.973 | 39,412.273 | 32,704.296 | 33,695.551 | 29,731.737 | 27,159.163 | 27,050.127 | 20,933.255 | 10,102.279 | 9,681.039 | 6,028.228 | 5,124.962 | 4,041.45 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,433.899 | 6,492.446 | 11,469.326 | 15,466.803 | 9,766.767 | 10,863.48 | 6,005.829 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54,065 | 49,136 | 47,935 | 47,486 | 46,072 | 43,434 | 42,529 | 42,092 | 42,480 | 39,546 | 40,131 | 39,241 | 40,049 | 40,435 | 39,850 | 38,445 | 38,450 | 37,645 | 35,979 | 34,045 | 34,071 | 30,732 | 30,229 | 30,004 | 30,113 | 29,328 | 29,198 | 28,502 | 28,531 | 28,127 | 28,072 | 28,305 | 27,429 | 26,004 | 25,491 | 24,851 | 24,464 | 22,846 | 22,243 | 21,959 | 20,714 | 20,454 | 20,977 | 20,783 | 21,106 | 20,309 | 19,664 | 19,753 | 19,200 | 18,460 | 18,226 | 17,068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 6,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 655.083 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 14,404 | 13,753 | 13,126 | 11,074 | 12,686 | 11,273 | 9,824 | 12,140 | 12,626 | 12,008 | 11,336 | 11,121 | 10,678 | 10,252 | 9,801 | 12,165 | 11,817 | 10,467 | 10,244 | 9,576 | 7,963 | 7,798 | 7,517 | 8,140 | 7,432 | 7,135 | 6,868 | 7,941 | 7,559 | 6,801 | 6,302 | 6,276 | 6,112 | 6,184 | 6,177 | 6,246 | 6,118 | 5,779 | 5,533 | 5,530 | 4,930 | 4,643 | 4,462 | 4,546 | 3,963 | 3,433 | 3,009 | 2,864 | 2,507 | 2,425 | 2,287 | 2,187 | 2,206 | 2,152 | 2,048 | 2,359 | 2,265 | 1,870 | 1,781 | 1,507 | 1,480 | 1,511 | 6,809.093 | 4,851.241 | 4,256.003 | 3,980.3 | 3,963.458 | 3,706.917 | 3,749.461 | 2,727.402 | 1,354.998 | 1,469.589 | 266.673 | 713.795 | 474.028 | 351.979 | 0 |
Totaal niet-vlottende verplichtingen
| 14,404 | 13,753 | 13,126 | 17,105 | 12,686 | 11,273 | 9,824 | 12,140 | 12,626 | 12,008 | 65,401 | 60,257 | 58,613 | 57,738 | 55,873 | 55,599 | 54,346 | 52,559 | 52,724 | 49,122 | 48,094 | 47,039 | 47,566 | 48,575 | 47,282 | 45,580 | 45,318 | 45,586 | 43,538 | 40,846 | 40,373 | 37,008 | 36,341 | 36,188 | 36,290 | 35,574 | 35,316 | 34,281 | 34,064 | 33,657 | 33,002 | 32,948 | 31,891 | 30,550 | 29,454 | 28,284 | 27,473 | 25,710 | 24,750 | 24,384 | 23,001 | 22,641 | 23,183 | 22,935 | 23,154 | 22,668 | 21,929 | 21,623 | 20,981 | 19,967 | 19,706 | 18,579 | 6,809.093 | 4,851.241 | 4,256.003 | 3,980.3 | 3,963.458 | 3,706.917 | 3,749.461 | 9,161.302 | 7,847.445 | 12,938.916 | 16,388.56 | 10,480.562 | 11,337.508 | 6,357.808 | 219.731 |
Totaal passiva
| 276,759 | 279,655 | 278,203 | 258,526 | 251,910 | 242,353 | 242,121 | 229,661 | 236,697 | 215,690 | 199,025 | 184,821 | 187,655 | 187,246 | 187,341 | 165,316 | 168,639 | 163,590 | 172,285 | 153,926 | 155,849 | 159,600 | 159,160 | 154,084 | 152,824 | 149,919 | 154,082 | 144,385 | 150,019 | 154,607 | 142,067 | 123,844 | 123,884 | 124,625 | 130,829 | 124,766 | 128,159 | 123,501 | 126,846 | 121,329 | 120,270 | 118,111 | 118,957 | 111,101 | 113,661 | 106,881 | 105,517 | 96,705 | 96,863 | 98,782 | 94,403 | 91,378 | 100,941 | 97,982 | 99,530 | 94,813 | 100,085 | 95,792 | 95,244 | 87,645 | 91,020 | 86,213 | 62,796.839 | 51,115.074 | 42,980.976 | 43,392.572 | 36,667.755 | 37,402.468 | 33,481.198 | 36,320.465 | 34,897.572 | 33,872.171 | 26,490.838 | 20,161.6 | 17,365.735 | 11,482.77 | 4,261.18 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,191 | 6,707 | 6,397 | 7,482 | 3,934 | 6,699 | 5,697 | 2,364 | 2,601 | 0 | 1,631 | 2,823 | 0 | 0 | 0 | 737 | 0 | 7,953 | 7,120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 19,926 | 19,880 | 19,855 | 19,693 | 19,665 | 19,637 | 19,585 | 19,557 | 19,528 | 19,386 | 19,358 | 19,330 | 19,292 | 19,263 | 19,104 | 18,969 | 18,917 | 18,846 | 18,822 | 18,774 | 18,761 | 18,616 | 18,533 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 18,386 | 0 | 12,496.486 | 11,799.9 | 11,383.337 | 9,208.918 | 7,412.654 | 7,248.383 | 7,183.276 | 7,231.558 | 6,815.429 | 6,797.426 | 6,162.38 | 5,619.038 | 5,419.982 | 5,234.759 |
Ingehouden winsten
| 74,077 | 66,936 | 156,299 | 158,374 | 157,424 | 151,942 | 166,635 | 165,284 | 152,802 | 146,372 | 175,505 | 162,808 | 153,642 | 145,942 | 158,429 | 150,506 | 146,650 | 140,385 | 153,788 | 148,165 | 139,487 | 132,740 | 148,601 | 141,298 | 133,755 | 126,872 | 140,794 | 135,619 | 126,479 | 120,542 | 134,448 | 123,509 | 118,409 | 115,461 | 124,857 | 120,561 | 113,869 | 108,926 | 118,955 | 113,143 | 107,363 | 102,636 | 113,509 | 108,575 | 103,212 | 98,457 | 102,451 | 99,770 | 95,574 | 92,288 | 100,318 | 96,447 | 90,907 | 86,971 | 92,324 | 89,155 | 86,374 | 83,138 | 91,748 | 88,183 | 82,963 | 79,114 | 54,629.638 | 56,023.952 | 45,816.315 | 42,003.797 | 33,588.69 | 28,299.519 | 22,267.785 | 18,613.255 | 15,478.08 | 11,097.947 | 8,178.19 | 6,722.94 | 5,275.641 | 3,085.285 | 1,773.967 |
Overige gereserveerde algehele resultaten
| 52,636 | 47,282 | 43,830 | 45,186 | 40,499 | 27,234 | 24,921 | 32,313 | 27,546 | 14,413 | 4,666 | 1,415 | 885 | 38,117 | -7,191 | -6,707 | -6,397 | -7,482 | -3,934 | -6,699 | -5,697 | -2,364 | -2,601 | 1,136 | -1,631 | -2,823 | 3,445 | 2,811 | 728 | -737 | 1,387 | -7,953 | -7,120 | 262 | 4,340 | 4,384 | 8,571 | 6,238 | 10,734 | 6,111 | 3,164 | 3,931 | 5,140 | 1,067 | 1,707 | 1,353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,261.452 | 0 | 228.052 | 0 | -661.881 | 0 | 0 | 0 | 107.09 | 0 | 537.712 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -45,474 | -16,803 | -5,594 | -7,110 | -4,750 | 9,034 | 17,519 | 23,148 | 22,271 | 21,534 | 21,114 | 20,644 | 19,073 | -19,130 | 10,998 | 9,486 | 14,440 | 12,655 | 14,663 | 11,622 | 12,373 | 14,986 | 19,873 | 21,740 | 17,692 | 12,368 | 14,444 | 13,762 | 13,718 | 12,212 | 12,245 | 5,979 | 6,192 | 12,542 | 12,105 | 10,750 | 10,026 | 8,401 | 5,006 | 3,690 | 2,806 | 5,753 | 5,492 | 3,629 | -1,003 | -5,793 | -7,354 | -12,909 | -10,027 | -7,457 | -11,393 | -11,508 | -6,053 | -4,890 | -4,187 | -3,924 | -4,883 | -1,179 | -1,500 | -3,003 | -2,020 | -3,795 | 27,816.766 | 13,418.805 | 10,685.597 | 9,546.173 | 8,078.412 | 8,337.695 | 10,072.575 | 10,969.711 | 11,871.803 | 12,770.669 | 11,393.861 | 11,376.587 | 10,099.539 | 8,821.557 | 8,050.66 |
Totaal eigen vermogen van aandeelhouders
| 101,165 | 117,295 | 214,390 | 216,143 | 212,838 | 207,847 | 228,660 | 240,302 | 222,147 | 201,705 | 220,643 | 204,197 | 192,892 | 184,192 | 188,531 | 178,961 | 180,007 | 171,886 | 187,273 | 178,561 | 170,621 | 166,342 | 187,007 | 182,560 | 169,833 | 157,626 | 177,069 | 170,578 | 159,311 | 151,140 | 166,466 | 147,874 | 142,987 | 146,651 | 159,688 | 154,081 | 150,852 | 141,951 | 153,081 | 141,330 | 131,719 | 130,706 | 142,527 | 131,657 | 122,302 | 112,403 | 113,483 | 105,247 | 103,933 | 103,217 | 107,311 | 103,325 | 103,240 | 100,467 | 106,523 | 103,617 | 99,877 | 100,345 | 108,634 | 103,566 | 99,329 | 93,705 | 84,707.855 | 81,939.243 | 68,529.864 | 62,933.308 | 50,214.139 | 44,049.868 | 39,588.743 | 36,766.242 | 34,688.532 | 30,684.045 | 26,907.188 | 24,261.907 | 20,994.218 | 17,326.824 | 15,059.387 |
Totaal eigen vermogen
| 101,203 | 117,330 | 214,423 | 216,164 | 212,858 | 207,871 | 228,678 | 240,661 | 222,680 | 202,354 | 221,432 | 205,102 | 193,360 | 184,850 | 189,360 | 179,906 | 180,733 | 172,744 | 187,425 | 178,689 | 170,819 | 166,398 | 187,083 | 182,566 | 169,839 | 157,632 | 177,075 | 170,583 | 159,316 | 151,144 | 166,470 | 147,877 | 142,990 | 146,654 | 159,691 | 154,084 | 150,856 | 141,962 | 153,092 | 141,339 | 131,727 | 130,715 | 142,536 | 131,665 | 122,310 | 112,411 | 113,490 | 105,253 | 103,939 | 103,224 | 107,362 | 103,375 | 103,293 | 100,517 | 106,569 | 103,620 | 99,877 | 100,352 | 108,643 | 103,574 | 99,339 | 93,712 | 84,713.467 | 81,943.85 | 68,534.523 | 62,933.308 | 50,214.139 | 44,049.868 | 39,588.743 | 36,766.242 | 34,688.532 | 30,684.045 | 26,907.188 | 24,261.907 | 21,145.648 | 17,326.824 | 15,059.387 |
Totaal passiva en aandeelhoudersvermogen
| 377,962 | 396,985 | 492,626 | 474,690 | 464,768 | 450,224 | 470,799 | 470,322 | 459,377 | 418,044 | 420,457 | 389,923 | 381,015 | 372,096 | 376,701 | 345,222 | 349,372 | 336,334 | 359,710 | 332,615 | 326,668 | 325,998 | 346,243 | 336,650 | 322,663 | 307,551 | 331,157 | 314,968 | 309,335 | 305,751 | 308,537 | 271,721 | 266,874 | 271,279 | 290,520 | 278,850 | 279,015 | 265,463 | 279,938 | 262,668 | 251,997 | 248,826 | 261,493 | 242,766 | 235,971 | 219,292 | 219,007 | 201,958 | 200,802 | 202,006 | 201,765 | 194,753 | 204,234 | 198,499 | 206,099 | 198,433 | 199,962 | 196,144 | 203,887 | 191,219 | 190,359 | 179,925 | 147,510.306 | 133,058.924 | 111,515.499 | 106,325.88 | 86,881.894 | 81,452.336 | 73,069.941 | 73,086.707 | 69,586.104 | 64,556.216 | 53,398.026 | 44,423.508 | 38,511.383 | 28,809.593 | 19,320.567 |